Valuation Life Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 07/08/2026 +04			5-day change	1st Jan Change
2,623.00 ^JPY	+1.94%		+1.51%	+2.62%

04-17	Life's Profit Rises 4.9% in Fiscal 2025	MT
04-09	Life's Full-Year Profit Rises 4.9%	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	142,477	129,604	180,686	157,983	235,242	226,936	-	-
Change	-	-9.04%	39.41%	-12.56%	48.9%	-3.53%	-	-
Enterprise Value (EV)	201,775	194,047	225,172	220,677	240,736	226,936	226,936	226,936
Change	-	-3.83%	16.04%	-2%	9.09%	-5.73%	0%	0%
P/E	9.37x	9.72x	10.7x	9.36x	12.5x	12x	11.5x	11.2x
PBR	1.29x	1.06x	1.32x	1.14x	1.51x	1.35x	1.25x	1.17x
PEG	-	-0.8x	0.4x	1.15x	1.1x	19.98x	2.81x	3.5x
Capitalization / Revenue	0.19x	0.17x	0.22x	0.19x	0.27x	0.25x	0.24x	0.23x
EV / Revenue	0x	0x	0x	0x	0x	0.25x	0.24x	0.23x
EV / EBITDA	0x	0x	0x	0x	0x	5.13x	4.9x	4.72x
EV / EBIT	0x	0x	0x	0x	0x	8.52x	8.15x	7.91x
EV / FCF	-0x	0x	0x	-0x	0x	21.5x	11.8x	11x
FCF Yield	-19.8%	0.05%	12.4%	-0.22%	25.1%	4.66%	8.47%	9.1%
Dividend per Share ²	35	35	45	55	65.5	70	73.33	77
Rate of return	2.3%	2.53%	2.34%	3.01%	2.41%	2.67%	2.8%	2.94%
EPS ²	162.2	142.2	180.5	195.1	217.6	218.9	227.8	235.1
Distribution rate	21.6%	24.6%	24.9%	28.2%	30.1%	32%	32.2%	32.7%
Net sales ¹	768,335	765,426	809,709	850,496	881,325	917,233	951,667	987,300
EBITDA ¹	37,111	34,235	40,152	41,757	42,830	44,250	46,300	48,100
EBIT ¹	22,932	19,148	24,118	25,270	26,006	26,633	27,833	28,700
Net income ¹	15,208	13,327	16,938	17,948	18,822	18,937	19,710	20,343
Net Debt	59,298	64,443	44,486	62,694	5,494	-	-	-
Reference price ²	1,520.00	1,382.50	1,925.00	1,826.00	2,719.00	2,623.00	2,623.00	2,623.00
Nbr of stocks (in thousands)	93,735	93,746	93,863	86,519	86,518	86,518	-	-
Announcement Date	11/04/22	10/04/23	10/04/24	10/04/25	09/04/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LIFE CORPORATION	11.98x	-	-	2.67%	1.44B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.92x	0.88x	5.96x	6.2%	37.88B
CASEY'S GENERAL STORES, INC.	39.13x	1.59x	20.01x	0.31%	30.86B
SEVEN & I HOLDINGS CO., LTD.	17.45x	0.64x	7.39x	2.86%	30.75B
AVENUE SUPERMARTS LIMITED	71.48x	3.16x	41.44x	-.--%	26.73B
COLES GROUP LIMITED	29.64x	0.92x	9.85x	3.19%	22.87B
CARREFOUR	11.55x	0.24x	4.32x	6.6%	12.9B
JERÓNIMO MARTINS, SGPS, S.A.	16.32x	0.38x	5.59x	3.81%	12.71B
SM INVESTMENTS CORPORATION	7.86x	1.73x	5.55x	2.53%	11.86B
J SAINSBURY PLC	17.51x	0.4x	6.12x	3.97%	10.4B
Average	24.28x	1.11x	11.80x	3.21%	19.84B
Weighted average by Cap.	28.91x	1.22x	13.51x	3.09%